| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 655 | 655 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2013-11-25 | 1,350,000 | 255,938 | S/L | 40.0000 | 8,437 | 8,437 | ||
| BUILDING EXPANSION | 2015-04-06 | 573,722 | 89,644 | S/L | 40.0000 | 3,586 | 3,586 | ||
| BUILDING EXPANSION - TITLE INSURANCE | 2015-04-06 | 1,591 | 249 | S/L | 40.0000 | 10 | 10 | ||
| 221 N. 2ND STREET | 2016-10-18 | 80,977 | 9,447 | S/L | 40.0000 | 2,025 | 2,025 | ||
| BACKFLOW WORK | 2018-11-30 | 3,668 | 237 | S/L | 40.0000 | 23 | 23 | ||
| CAPITAL IMPROVEMENTS | 2021-06-10 | 1,882 | 4 | S/L | 40.0000 | 12 | 12 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF 1701 N 2ND | PURCHASE | 2021-09 | 1,500,000 | 1,930,863 | 3,065 | -75,789 | 358,139 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 80,977 | 11,472 | 69,505 | |
| ARCHITECT EXPENSES | ||||
| BUILDING EXPANSION | ||||
| BUILDING EXPANSION - TITLE INSURANCE |
| Item No. | 1 |
|---|---|
| Lender's Name | USDA LOAN 1 |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,350,000 |
| Balance Due | |
| Date of Note | 2013-11 |
| Maturity Date | 2023-11 |
| Repayment Terms | MONTHLY |
| Interest Rate | 0.0313 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | USDA LOAN 2 |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 400,000 |
| Balance Due | |
| Date of Note | 2014-08 |
| Maturity Date | 1934-08 |
| Repayment Terms | MONTHLY |
| Interest Rate | 0.0350 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | USDA LOAN 3 |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 150,000 |
| Balance Due | |
| Date of Note | 2014-10 |
| Maturity Date | 1934-10 |
| Repayment Terms | MONTHLY |
| Interest Rate | 0.0400 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | USDA LOAN 4 |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 80,000 |
| Balance Due | |
| Date of Note | 2016-10 |
| Maturity Date | 1936-09 |
| Repayment Terms | MONTHLY |
| Interest Rate | 0.0238 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID INSURANCE |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE FEES | 28,500 | 28,500 | ||
| EXPENSES | ||||
| OFFCE EXPENSE | 510 | 510 | ||
| REPAIRS AND MAINTENANCE | 14,797 | 14,797 | ||
| MISC | 756 | 756 | ||
| INSURANCE | 561 | 561 | ||
| RENT | 32,971 | 32,971 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 401 | 401 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PREPAID RENT | ||
| ACCRUED INTEREST PAYABLE | 1,554 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 2,764 | 2,764 |